[SCGM] QoQ Quarter Result on 30-Apr-2014 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
23-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -23.33%
YoY- 36.56%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 27,364 26,124 27,276 23,785 24,745 26,026 25,744 4.14%
PBT 4,898 4,089 4,593 4,020 4,253 3,359 3,384 27.86%
Tax -1,050 -1,050 -1,050 -1,506 -974 -660 -257 154.91%
NP 3,848 3,039 3,543 2,514 3,279 2,699 3,127 14.79%
-
NP to SH 3,848 3,039 3,543 2,514 3,279 2,699 3,127 14.79%
-
Tax Rate 21.44% 25.68% 22.86% 37.46% 22.90% 19.65% 7.59% -
Total Cost 23,516 23,085 23,733 21,271 21,466 23,327 22,617 2.62%
-
Net Worth 75,816 70,344 69,420 69,479 70,890 69,381 69,001 6.46%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 4,000 15 - - - - - -
Div Payout % 103.95% 0.53% - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 75,816 70,344 69,420 69,479 70,890 69,381 69,001 6.46%
NOSH 80,000 79,973 79,977 80,063 79,975 80,089 79,974 0.02%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 14.06% 11.63% 12.99% 10.57% 13.25% 10.37% 12.15% -
ROE 5.08% 4.32% 5.10% 3.62% 4.63% 3.89% 4.53% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 34.21 32.67 34.10 29.71 30.94 32.50 32.19 4.12%
EPS 4.81 3.80 4.43 3.14 4.10 3.37 3.91 14.76%
DPS 5.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9477 0.8796 0.868 0.8678 0.8864 0.8663 0.8628 6.43%
Adjusted Per Share Value based on latest NOSH - 80,063
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 14.13 13.49 14.09 12.29 12.78 13.44 13.30 4.10%
EPS 1.99 1.57 1.83 1.30 1.69 1.39 1.62 14.65%
DPS 2.07 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3916 0.3634 0.3586 0.3589 0.3662 0.3584 0.3564 6.46%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 2.34 2.08 1.98 1.47 0.88 0.875 0.955 -
P/RPS 6.84 6.37 5.81 4.95 2.84 2.69 2.97 74.12%
P/EPS 48.65 54.74 44.70 46.82 21.46 25.96 24.42 58.12%
EY 2.06 1.83 2.24 2.14 4.66 3.85 4.09 -36.61%
DY 2.14 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.36 2.28 1.69 0.99 1.01 1.11 70.19%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 18/03/15 18/12/14 12/09/14 23/06/14 28/03/14 30/12/13 26/09/13 -
Price 2.69 1.74 2.38 2.04 1.12 0.95 0.99 -
P/RPS 7.86 5.33 6.98 6.87 3.62 2.92 3.08 86.42%
P/EPS 55.93 45.79 53.72 64.97 27.32 28.19 25.32 69.36%
EY 1.79 2.18 1.86 1.54 3.66 3.55 3.95 -40.91%
DY 1.86 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 1.98 2.74 2.35 1.26 1.10 1.15 82.40%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment